Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $170k initial cash invested.
-18.95%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,092
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $5,777 expenses = $2,685 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,954
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,092
Total Expenses
$5,777
Mortgage P&I
114%
$3,510
Property Taxes
17%
$534
Home Insurance
8%
$248
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773